[SBCCORP] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 29.89%
YoY- 41.03%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 148,565 133,257 94,805 72,929 115,980 77,682 70,200 13.29%
PBT 40,125 21,091 10,946 6,974 5,393 -1,920 1,856 66.82%
Tax -13,214 -6,361 -2,668 -497 -807 -1,028 -737 61.71%
NP 26,911 14,730 8,278 6,477 4,586 -2,948 1,119 69.81%
-
NP to SH 26,961 14,730 8,279 6,483 4,597 -2,948 1,119 69.86%
-
Tax Rate 32.93% 30.16% 24.37% 7.13% 14.96% - 39.71% -
Total Cost 121,654 118,527 86,527 66,452 111,394 80,630 69,081 9.88%
-
Net Worth 270,340 245,025 229,860 222,829 218,173 212,749 216,952 3.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,883 2,063 1,235 1,233 1,234 821 827 23.11%
Div Payout % 10.69% 14.01% 14.93% 19.02% 26.85% 0.00% 73.99% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 270,340 245,025 229,860 222,829 218,173 212,749 216,952 3.73%
NOSH 82,420 82,500 82,387 82,529 82,641 82,142 80,952 0.29%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.11% 11.05% 8.73% 8.88% 3.95% -3.79% 1.59% -
ROE 9.97% 6.01% 3.60% 2.91% 2.11% -1.39% 0.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 180.25 161.52 115.07 88.37 140.34 94.57 86.72 12.95%
EPS 32.71 17.85 10.05 7.86 5.56 -3.59 1.38 69.40%
DPS 3.50 2.50 1.50 1.50 1.50 1.00 1.02 22.79%
NAPS 3.28 2.97 2.79 2.70 2.64 2.59 2.68 3.42%
Adjusted Per Share Value based on latest NOSH - 82,529
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 56.48 50.66 36.04 27.73 44.09 29.53 26.69 13.29%
EPS 10.25 5.60 3.15 2.46 1.75 -1.12 0.43 69.56%
DPS 1.10 0.78 0.47 0.47 0.47 0.31 0.31 23.47%
NAPS 1.0277 0.9315 0.8738 0.8471 0.8294 0.8088 0.8248 3.73%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.94 0.92 0.59 0.55 0.51 0.65 0.55 -
P/RPS 0.52 0.57 0.51 0.62 0.36 0.69 0.63 -3.14%
P/EPS 2.87 5.15 5.87 7.00 9.17 -18.11 39.79 -35.45%
EY 34.80 19.41 17.03 14.28 10.91 -5.52 2.51 54.93%
DY 3.72 2.72 2.54 2.73 2.94 1.54 1.86 12.23%
P/NAPS 0.29 0.31 0.21 0.20 0.19 0.25 0.21 5.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 05/08/11 23/07/10 26/08/09 27/08/08 09/08/07 24/08/06 -
Price 1.07 1.01 0.61 0.50 0.44 0.65 0.54 -
P/RPS 0.59 0.63 0.53 0.57 0.31 0.69 0.62 -0.82%
P/EPS 3.27 5.66 6.07 6.37 7.91 -18.11 39.07 -33.83%
EY 30.57 17.68 16.47 15.71 12.64 -5.52 2.56 51.12%
DY 3.27 2.48 2.46 3.00 3.41 1.54 1.89 9.55%
P/NAPS 0.33 0.34 0.22 0.19 0.17 0.25 0.20 8.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment